
2151- 105 George Appleton Way, Toronto W05
Toronto W05
$428,880
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by RIGHT AT HOME REALTY
Investment Analysis
Key Facts
Type
Condo Townhouse
Bedrooms
1
Bathrooms
1
Days on Market
56
Price Drop
6%
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,550/mo
Estimated from market price-to-rent ratios
Remarks
Welcome to this bright, beautifully renovated 1-bedroom, 1-bathroom townhouse nestled in the sought-after Downsview - Roding neighbourhood - where style, comfort, and convenience come together perfectly. From the moment you step inside, in this updated unit you'll feel the difference. Smooth ceilings throughout, elegant new light fixture, pot lights and a sun-filled open-concept living and dining area create an atmosphere that's warm, modern creating an inviting space perfect for unwinding or entertaining. The renovated kitchen is truly a showstopper. Sleek quartz countertops and back splash, a stylish breakfast bar, pot lights, SS appliances and thoughtful finishes make this space as functional as it is beautiful. Slide open the door and step out onto your private balcony overlooking green space - your own peaceful retreat in the heart of the city. Every detail has been considered. A stunning 4-piece bathroom with quartz countertop, ensuite laundry, dedicated parking, and a storage locker - this home has it all. Just move in and start living. Steps from groceries, shops, restaurants, banks, parks, and transit. Minutes to Yorkdale Mall, Humber River Hospital, and major highways - everything you need is right at your doorstep.This is your attainable entry point into the Toronto market - a move-in ready home in a great neighbourhood that you'll be proud to call your own. Book your showing today - homes like this don't last.
MississaugaInvestor.ca
2151- 105 George Appleton Way
Condo Townhouse · 1bd/1ba · ~550 sqft
$428,880
Cash-Flow Report · July 31, 2026
Cap Rate
1.37%
Monthly Cash Flow
-$1,486/mo
Estimated Rent
$1,550/mo
Cash-on-Cash
-19%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,550 |
| Mortgage | −$1,974 |
| Property Tax | −$340 |
| Insurance | −$225 |
| Condo Fee | −$419 |
| Vacancy (5%) | −$78 |
| Cash Flow | -$1,486/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$18,600 |
| Vacancy (5%) | −$930 |
| Property Tax | −$4,074 |
| Insurance | −$2,700 |
| Condo Fee | −$5,028 |
| Annual NOI | $5,868 |
| Cap Rate | 1.37% |
Cash Required to Close
| Down Payment (20%) | $85,776 |
| Ontario Land Transfer Tax | $5,053 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $93,829 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.